Agent profile image in chat bubble
Agent profile image in chat header

IDX Support

sales rep | Brivity IDX

Agent profile image in message

1604 N Willington St , Philadelphia, PA 19121
$720,000
Est. Payment: $3,889.56/mo
3 Bed
9 Bath
3592 Sqft
0.03 Acres
Status: active | Days on site: 19
Get Pre-Qualified
KELWLMW - 3401836,3264600
By proceeding and clicking the sign up button, you consent to receive calls and texts (SMS/MMS) including marketing and promotional communications, from IDX Support, its affiliates, and agents or vendors acting on their behalf. These communications may be delivered using an automatic telephone dialing system or by using an artificial or prerecorded voice. Message and data rates may apply. To opt out of text messages, reply STOP. Your consent is not required as a condition of any purchase. By continuing, you also agree to our Terms of Use and Privacy Policy.

House Description

GREAT INVESTMENT OPPORTUNITY WITH RENTAL UPSIDE! Introducing 1604 N. Willington St., a modern three-unit multifamily building in Philadelphia, constructed in 2018. ALL THREE APARTMENTS ARE CURRENTLY OCCUPIED, generating $6,339 in monthly rental income, totaling $76,068 annually. Offered at a 7.87% cap rate, this property combines established rental income with the potential to increase rents upon future re-leasing. THREE APARTMENTS FEATURING 14 BEDROOMS AND NINE FULL BATHROOMS! The building includes one FIVE-BEDROOM, THREE-BATHROOM apartment, one THREE-BEDROOM, TWO-BATHROOM apartment, and one SIX-BEDROOM, FOUR-BATHROOM apartment. This varied unit mix offers generous bedroom capacity across three residences, making the property an appealing option for investors seeking a multifamily asset with larger apartment configurations. Each apartment features its own IN-UNIT WASHER AND DRYER, individual water heater, and dedicated HVAC system providing CENTRAL HEAT AND CENTRAL AIR CONDITIONING. These appliances and systems operate on electricity. Individual heating and cooling systems allow residents to control their own apartment’s temperature, while private laundry adds everyday convenience. KEYPAD ENTRY AND SECURITY CAMERAS complement the building’s modern amenities. Coded keypad locks provide convenient access, while cameras offer additional monitoring of the property. SIGNIFICANT POTENTIAL TO GROW RENTAL INCOME! Ownership estimates that total monthly rental income could approach $8,800 upon re-leasing, equivalent to $105,600 annually. This represents a potential increase of $2,461 per month, or $29,532 annually, over current rents. At this projected income, the property could achieve an estimated 11.97% CAP RATE, based on a $720,000 purchase price and unchanged operating expenses. The estimated rental upside provides an opportunity for a future owner to improve income as existing leases expire and apartments are re-leased at achievable market rates. Projected rents and returns are estimates, subject to market conditions and independent verification, and are not guaranteed. Built in 2018, this fully occupied property brings together modern construction, individual apartment systems, in-unit laundry, and a substantial bedroom count. With current rental income and potential for future growth, 1604 N. Willington St. offers a compelling opportunity to establish or expand a Philadelphia multifamily portfolio. AT LEAST 24 HOURS’ ADVANCE NOTICE IS REQUIRED FOR ALL SHOWINGS. Please coordinate appointments in advance to accommodate the occupied apartments. All information, including unit configuration, bedroom and bathroom counts, occupancy, lease terms, current and projected rental income, expenses, current and projected cap rates, construction year, utilities, and property features, must be independently verified by the buyer and buyer’s representatives. One listing agent is related to the owner of the building.

Highlights

Listed by Yoseph Mahdi , 5045052384 and Michael Coleman , 4849426266 Keller Williams Realty Devon-Wayne , 6106478300. Bright MLS

Property Type

Multi-Family

Lot/Acreage
0.03

Year Built

2016

County

Philadelphia

Area

19121 (19121)

Neighborhood

Temple University

School District

Philadelphia City

Listing ID

PAPH2678078

Questions about this listing?

Contact Agent

Interior Features

Bedrooms and Bathrooms
  • ▪ Bedrooms:3
  • ▪ Bathrooms:9
  • ▪ Full Bathrooms:9
Appliances:Dishwasher, Washer, Dryer
Air Cond:Central A/C
Fireplaces:
Above Ground Sq Ft:3592
Basement:Fully Finished
Water:Public

Exterior Features

Lot:Not New Construction,Horse Property: No
Lot Dimensions:16.00 x 73.00
Zoning:RM1
Others:
  • ▪ Additional:Excellent
Sewer:Public Sewer
Parking Features:On Street
Principal Interest
$3,890
Taxes
$649

Home Price

$720,000

Loan Details

30 yrs
7.148%

Down Payment

20%
$144,000
All calculations are estimates and provided by Blueroof360. Today’s Rates provided by Blueroof360. Information and interactive calculators are made available to you only as self-help tools for your independent use and are not intended to provide investment or tax advice. We cannot and do not guarantee their applicability or accuracy in regards to your individual circumstances. All examples are hypothetical and are for illustrative purposes. We encourage you to seek personalized advice from qualified professionals regarding all personal finance issues.
Monthly Price:
$3,889.56

Principal

Taxes

Principal Taxes HOA Total
Monthly $3,889.56 $648.50 $0.00 $4,538.06
Yearly $46,674.78 $7,782.00 $0.00 $54,456.78
Total $1,400,243.26 $233,460.00 $0.00 $1,633,703.26
Lender profile image
Chico Gordy
Test
GET PRE-QUALIFIED

Never Miss a Property

Be the first to know when a property hits the market.

Current Listings

Last 30 Days
N/A
Nov 2026

Average Price

All Price Ranges
N/A
Nov 2026

Average Days on Market

All Price Ranges
N/A
Nov 2026
Market insight data is pulled from the same city as the listing being viewed (Philadelphia, PA).

The schools listed are within a 2-mile radius of the property; however, attendance is not guaranteed. Please contact the local school district to confirm zoning and enrollment options.

Information provided by Bright MLS, and is deemed reliable but not guaranteed accurate.

IDX service by Blueroof 360

Data last updated: 2026-11-14T09:11:29.000Z

© 2026 Bright MLS